|
Market Closed -
Euronext Paris
11:55:00 2026-11-11 EST
|
5-day change | 1st Jan Change | ||
| 28.00 EUR | +0.72% |
|
-2.10% | -7.28% |
| 10-22 | French and Benelux stocks-Factors to watch | RE |
| 10-21 | SYNERGIE Reports Revenue Results for the Third Quarter and Nine Months of 2026 | CI |
Company Valuation: Synergie SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 873 | 719.4 | 832.6 | 731.2 | 690.4 | 637.1 | - | - |
| Change | - | -17.6% | 15.74% | -12.18% | -5.58% | -7.73% | - | - |
| Enterprise Value (EV) 1 | 701.1 | 479.6 | 552.5 | 442.5 | 373.2 | 329 | 305.7 | 196.1 |
| Change | - | -31.59% | 15.19% | -19.91% | -15.66% | -11.85% | -7.07% | -35.87% |
| P/E | 12.3x | 8.55x | 11.1x | 11.4x | 12.7x | 11.8x | 9.74x | 11.1x |
| PBR | 1.6x | 1.18x | 1.26x | 1x | 0.91x | 0.86x | 0.81x | 0.75x |
| PEG | - | 0.5x | -1.18x | -0.8x | -1x | 27.97x | 0.5x | -0.9x |
| Capitalization / Revenue | 0.32x | 0.25x | 0.27x | 0.23x | 0.21x | 0.18x | 0.17x | 0.17x |
| EV / Revenue | 0.26x | 0.16x | 0.18x | 0.14x | 0.12x | 0.09x | 0.08x | 0.05x |
| EV / EBITDA | 4.76x | 2.96x | 3.61x | 3.39x | 2.78x | 2.48x | 2.06x | 1.48x |
| EV / EBIT | 6.02x | 3.47x | 4.32x | 4.27x | 3.64x | 3.29x | 2.6x | 1.75x |
| EV / FCF | 5.14x | 3.76x | 5.99x | 6.95x | 4.77x | 4.54x | 3.97x | 2.24x |
| FCF Yield | 19.4% | 26.6% | 16.7% | 14.4% | 21% | 22% | 25.2% | 44.6% |
| Dividend per Share 2 | 0.8 | 0.8 | - | 0.5 | 0.6 | 0.6 | 0.6 | 0.62 |
| Rate of return | 2.2% | 2.67% | - | 1.61% | 1.99% | 2.14% | 2.14% | 2.21% |
| EPS 2 | 2.956 | 3.51 | 3.18 | 2.73 | 2.37 | 2.38 | 2.875 | 2.52 |
| Distribution rate | 27.1% | 22.8% | - | 18.3% | 25.3% | 25.2% | 20.9% | 24.6% |
| Net sales 1 | 2,697 | 2,916 | 3,108 | 3,185 | 3,235 | 3,586 | 3,664 | 3,804 |
| EBITDA 1 | 147.3 | 162.3 | 153.2 | 130.6 | 134.4 | 132.4 | 148.1 | 132.4 |
| EBIT 1 | 116.5 | 138.1 | 127.9 | 103.7 | 102.6 | 100 | 117.6 | 112 |
| Net income 1 | 70.9 | 83.8 | 74.87 | 63.1 | 54.2 | 58 | 70.15 | 61 |
| Net Debt 1 | -171.9 | -239.8 | -280.2 | -288.7 | -317.2 | -308.1 | -331.4 | -441 |
| Reference price 2 | 36.40 | 30.00 | 35.20 | 31.10 | 30.20 | 28.00 | 28.00 | 28.00 |
| Nbr of stocks (in thousands) | 23,984 | 23,980 | 23,654 | 23,511 | 22,862 | 22,752 | - | - |
| Announcement Date | 3/30/22 | 4/5/23 | 4/27/24 | 4/29/25 | 4/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.68x | 0.09x | 2.45x | 2.16% | 705M | |
| 32.14x | 5.69x | 21.77x | 0.14% | 157B | |
| 24.7x | 5.15x | 17.15x | 2.33% | 121B | |
| 21.12x | 6.48x | 13.76x | 4.18% | 41.36B | |
| 19.89x | 0.36x | 9.09x | 4.06% | 7.9B | |
| 11.19x | 3.64x | 7.97x | 1.5% | 7.59B | |
| 20.65x | 3.85x | 12.19x | 1.69% | 4.95B | |
| 12.66x | 0.27x | 7.31x | 4.33% | 4.68B | |
| 32.64x | 0.75x | 15.63x | 5.5% | 4.33B | |
| 13.81x | 1.19x | 6.94x | 2.92% | 4.15B | |
| Average | 20.05x | 2.75x | 11.42x | 2.88% | 35B | |
| Weighted average by Cap. | 26.92x | 5.21x | 18.07x | 1.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SDG Stock
- Valuation Synergie SE
Select your edition
All financial news and data tailored to specific country editions
